Ayen Enerji AS
IST:AYEN.E
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Ayen Enerji AS
IST:AYEN.E
|
TR |
|
Cube System Inc
TSE:2335
|
JP |
|
M
|
Meryllion Resources Corporation
CNSX:MYR
|
CA |
|
N
|
Nexgen Energy Ltd
NYSE:NXE
|
CA |
|
Veer Energy & Infrastructure Ltd
BSE:503657
|
IN |
|
I
|
Intrum AB
XBER:IJU
|
SE |
|
C
|
Champ Resto Indonesia Tbk PT
IDX:ENAK
|
ID |
|
N
|
Numinus Wellness Inc
TSX:NUMI
|
CA |
|
F
|
Founder Holdings Ltd
HKEX:418
|
HK |
|
Z
|
Zuken Elmic Inc
TSE:4770
|
JP |
Income Statement
Earnings Waterfall
Ayen Enerji AS
Income Statement
Ayen Enerji AS
| Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Interest Expense |
137
|
145
|
158
|
154
|
165
|
181
|
205
|
228
|
428
|
549
|
588
|
745
|
625
|
603
|
741
|
716
|
576
|
643
|
0
|
0
|
|
| Revenue |
568
N/A
|
735
+29%
|
896
+22%
|
1 110
+24%
|
1 575
+42%
|
2 220
+41%
|
3 237
+46%
|
5 166
+60%
|
11 635
+125%
|
7 334
-37%
|
7 073
-4%
|
6 024
-15%
|
7 632
+27%
|
4 786
-37%
|
6 445
+35%
|
6 872
+7%
|
6 486
-6%
|
8 262
+27%
|
7 197
-13%
|
7 512
+4%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(379)
|
(487)
|
(584)
|
(759)
|
(1 007)
|
(1 222)
|
(1 848)
|
(3 143)
|
(7 390)
|
(5 078)
|
(5 008)
|
(4 457)
|
(6 122)
|
(3 637)
|
(4 896)
|
(5 288)
|
(4 871)
|
(6 168)
|
(5 397)
|
(5 952)
|
|
| Gross Profit |
189
N/A
|
248
+31%
|
312
+26%
|
351
+12%
|
567
+62%
|
998
+76%
|
1 389
+39%
|
2 022
+46%
|
4 245
+110%
|
2 255
-47%
|
2 064
-8%
|
1 567
-24%
|
1 510
-4%
|
1 149
-24%
|
1 549
+35%
|
1 584
+2%
|
1 615
+2%
|
2 094
+30%
|
1 800
-14%
|
1 560
-13%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(19)
|
(12)
|
(20)
|
(55)
|
(65)
|
(129)
|
(112)
|
14
|
(731)
|
(335)
|
(372)
|
(610)
|
(313)
|
(404)
|
282
|
252
|
(316)
|
(489)
|
(457)
|
(451)
|
|
| Selling, General & Administrative |
(24)
|
(25)
|
(26)
|
(16)
|
(28)
|
(35)
|
(44)
|
(55)
|
(100)
|
(76)
|
(86)
|
(99)
|
(302)
|
(238)
|
(274)
|
(291)
|
(246)
|
(356)
|
(378)
|
(418)
|
|
| Depreciation & Amortization |
(4)
|
(4)
|
(5)
|
0
|
(5)
|
(3)
|
(5)
|
0
|
(25)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
10
|
17
|
12
|
(39)
|
(32)
|
(91)
|
(64)
|
69
|
(607)
|
(258)
|
(286)
|
(511)
|
24
|
(166)
|
556
|
543
|
(34)
|
(134)
|
(79)
|
(33)
|
|
| Operating Income |
171
N/A
|
236
+38%
|
293
+24%
|
296
+1%
|
502
+70%
|
869
+73%
|
1 277
+47%
|
2 036
+59%
|
3 514
+73%
|
1 921
-45%
|
1 693
-12%
|
957
-43%
|
1 197
+25%
|
745
-38%
|
1 831
+146%
|
1 836
+0%
|
1 299
-29%
|
1 605
+24%
|
1 344
-16%
|
1 109
-17%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
(251)
|
(206)
|
(270)
|
(191)
|
(358)
|
(427)
|
(446)
|
(458)
|
(743)
|
(141)
|
(90)
|
(2)
|
5
|
1 398
|
816
|
859
|
329
|
450
|
506
|
595
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
(24)
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
(2)
|
0
|
(1)
|
(2)
|
(5)
|
(3)
|
(4)
|
767
|
(12)
|
(23)
|
(21)
|
573
|
(806)
|
(705)
|
(775)
|
(317)
|
(550)
|
(793)
|
(894)
|
|
| Pre-Tax Income |
(81)
N/A
|
28
N/A
|
23
-16%
|
104
+345%
|
143
+38%
|
438
+207%
|
828
+89%
|
1 574
+90%
|
3 537
+125%
|
1 767
-50%
|
1 580
-11%
|
934
-41%
|
1 775
+90%
|
1 337
-25%
|
1 939
+45%
|
1 916
-1%
|
1 287
-33%
|
1 505
+17%
|
1 042
-31%
|
795
-24%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
(18)
|
(26)
|
(31)
|
(29)
|
(13)
|
(65)
|
(113)
|
(248)
|
(754)
|
(276)
|
(263)
|
(196)
|
224
|
185
|
(88)
|
61
|
(498)
|
(634)
|
(526)
|
(675)
|
|
| Income from Continuing Operations |
(100)
|
2
|
(8)
|
74
|
129
|
373
|
716
|
1 326
|
2 783
|
1 491
|
1 316
|
738
|
1 999
|
1 522
|
1 851
|
1 977
|
789
|
871
|
516
|
120
|
|
| Income to Minority Interest |
8
|
(3)
|
(1)
|
(1)
|
(18)
|
(41)
|
(59)
|
(96)
|
(275)
|
(46)
|
(43)
|
(5)
|
(40)
|
(226)
|
(241)
|
(273)
|
(57)
|
(76)
|
(46)
|
(14)
|
|
| Net Income (Common) |
(92)
N/A
|
(1)
+99%
|
(9)
-935%
|
73
N/A
|
112
+53%
|
332
+197%
|
656
+98%
|
1 230
+87%
|
2 508
+104%
|
1 445
-42%
|
1 273
-12%
|
733
-42%
|
1 959
+167%
|
1 296
-34%
|
1 610
+24%
|
1 704
+6%
|
731
-57%
|
795
+9%
|
470
-41%
|
106
-77%
|
|
| EPS (Diluted) |
-0.33
N/A
|
0
N/A
|
-0.03
N/A
|
0.27
N/A
|
0.4
+48%
|
1.2
+200%
|
2.38
+98%
|
4.47
+88%
|
9.12
+104%
|
5.25
-42%
|
4.62
-12%
|
2.66
-42%
|
7.12
+168%
|
4.71
-34%
|
5.85
+24%
|
6.2
+6%
|
2.66
-57%
|
2.86
+8%
|
1.7
-41%
|
0.38
-78%
|
|